{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Read Me","GPE","Utility","IState","Econ 1","Econ 2","Econ 3","Global","Financial"],"not_rendered":{"charts":0,"images":11,"macros":1,"external_links":1,"defined_names":22,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Read Me","index":0,"n_rows":33,"n_cols":3,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,"This workbook embodies a certain SFEcon theory of economic adjustment "]
[null,null,"explicated at:"]
[]
[null,null,"www.sfecon.com"]
[]
[]
[null,null,"The workbook is written Excel 2013."]
[null,null,"Its functionality has been tested in all Excels up to 2019."]
[null,null,"It contains VBasic programs that will alert anti-virus software. "]
[null,null,"Upon opening the workbook, ‘editing’ and ‘content’ must be ‘enabled’ "]
[null,null,"when your security settings offer those options."]
[]
[null,null,"Essentially the same workbook is also available in Excel 2003."]
[null,null,"It can be downloaded from the EXEMPLARS page at sfecon.com."]
[]
[]
[null,null,"The theory exercised here is challenging. Understanding what this program "]
[null,null,"does requires access to the companion.pdf available at:"]
[]
[null,null,"http://www.sfecon.com/Economic%20Calculation.pdf"]
[]
[]
[]
[null,null,"If tutoring is required, please contact:"]
[]
[null,null,"inquiries@sfecon.com"]

{"sheet":"GPE","index":1,"n_rows":47,"n_cols":15,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"General Price Equilibrium"]
[]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,null,null,null,null,null,null,null,null,"+ XPT; "]
[null,null,null,null,null,{"$f":"F37/F$26","v":0},0,0,0,0,0,null," - MPT"]
[null,null,null,"r","R","0","1",2,3,"L","N"]
[null,null,"VALUE",{"$f":"-F37","v":0},"0",{"$f":"F39/F$26","v":309552.4676306927},{"$f":"-G12-SUM(G15:G19)","v":-100},{"$f":"-H12-SUM(H15:H19)","v":-750},{"$f":"-I12-SUM(I15:I19)","v":-3200},{"$f":"-J12-SUM(J15:J19)","v":-876},{"$f":"-K12-SUM(K15:K19)","v":-8766},"0","VALUE"]
[null,null,"CAPITAL",{"$f":"G39-F40","v":-16991.26862202934},"1",-84956.362480459618,30,200,800,20,600,"1","CAPITAL"]
[null,null,"GENERAL",{"$f":"H39-F41","v":-14578.352228175587},"2",-72891.778018209588,25,100,700,30,600,"2","GENERAL",null,"Experimenters are invited to change "]
[null,null,"NON_DUR",{"$f":"I39-F42","v":-13347.810367601371},"3",-66739.077699862319,20,150,500,26,600,"3","NON_DUR",null,"any data set in red type that"]
[null,null,"BOURGS",{"$f":"J39-F43","v":40425.709479359401},"L",-62719.388562937711,20,200,900,800,200,"L","BOURGS",null,"appears within the marquee."]
[null,null,"PRLTRT",{"$f":"K39-F44","v":4491.721738446875},"N",-22245.860869223437,5,100,300,0,6766,"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[null,null,null,"Interest rate",null,"0","1",2,3,"L","N"]
[null,null,null,0.1,"P",2,1869.0399358294858,213.81587768612636,45.883114302289371,1118.5929953488951,20,null,"Prices"]
[]
[null,null,null,null,null,null,null,null,null,"Investment Fractions"]
[null,null,null,null,null,null,null,null,null,0.9,{"$f":"1-J29","v":9.9999999999999978E-2}]
[null,null,null,null,null,null,null,null,null,"L","N"]
[]
[]
[]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,null,null,null,null,null,null,null,null,"+ XPT; "]
[null,null,null,null,null,{"$f":"-SUM(G37:K37)","v":0},{"$f":"G$26*G12","v":0},{"$f":"H$26*H12","v":0},{"$f":"I$26*I12","v":0},{"$f":"J$26*J12","v":0},{"$f":"K$26*K12","v":0},null," - MPT"]
[null,null,null,null,"PR","0","1",2,3,"L","N"]
[null,null,null,null,"0",{"$f":"-F37-SUM(F40:F44)","v":619104.9352613854},-186903.99358294858,-160361.90826459476,-146825.96576732601,-85013.067646516021,-40000,"0","VALUE"]
[null,null,"% return  >",{"$f":"D15/F40","v":9.9999977199691281E-2},"1",{"$f":"-SUM(G40:K40)","v":-169912.72496091924},{"$f":"G$26*G15","v":56071.198074884574},42763.175537225274,36706.491441831495,22371.859906977901,12000,"1","CAPITAL"]
[null,null,"on asset",{"$f":"D16/F41","v":9.9999976846042019E-2},"2",{"$f":"-SUM(G41:K41)","v":-145783.55603641918},46725.998395737144,21381.587768612637,32118.180011602559,33557.789860466852,12000,"2","GENERAL"]
[null,null,"turnover",{"$f":"D17/F42","v":9.9999961249306463E-2},"3",{"$f":"-SUM(G42:K42)","v":-133478.15539972464},37380.798716589714,32072.381652918953,22941.557151144687,29083.417879071272,12000,"3","NON_DUR"]
[null,null,null,null,"L",{"$f":"-SUM(G43:K43)","v":-125438.77712587542},{"$f":"G$26*G18","v":37380.798716589714},42763.175537225274,41294.802872060434,null,{"$f":"K$26*K18","v":4000},"L","BOURGS"]
[null,null,null,null,"N",{"$f":"-SUM(G44:K44)","v":-44491.721738446875},9345.1996791474285,21381.587768612637,13764.934290686811,{"$f":"J$26*J19","v":0},null,"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]

{"sheet":"Utility","index":2,"n_rows":70,"n_cols":13,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Sectors' Production and Utility Tradeoffs, physical units/year"]
[]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[null,null,null,null,"E","0","1",2,3,"L","N"]
[null,null,"VALUE",null,"0",309552.4676306927,-100,-750,-3200,-876,-8766,"0","VALUE"]
[null,null,"CAPITAL",null,"1",null,30,200,800,20,600,"1","CAPITAL"]
[null,null,"GENERAL",null,"2",null,25,100,700,30,600,"2","GENERAL"]
[null,null,"NON_DUR",null,"3",null,20,150,500,26,600,"3","NON_DUR"]
[null,null,"BOURGS",null,"L",null,20,200,900,800,200,"L","BOURGS"]
[null,null,"PRLTRT",null,"N",null,5,100,300,0,6766,"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,"P",{"$f":"GPE!F26","v":2},{"$f":"GPE!G26","v":1869.0399358294858},{"$f":"GPE!H26","v":213.81587768612636},{"$f":"GPE!I26","v":45.883114302289371},{"$f":"GPE!J26","v":1118.5929953488951},{"$f":"GPE!K26","v":20}]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[null,null,null,null,null,null,{"$f":"-SUM(G37:G42)","v":-2265.7219623354422},{"$f":"-SUM(H37:H42)","v":-19015.501418632648},{"$f":"-SUM(I37:I42)","v":-86639.005280995014},{"$f":"-SUM(J37:J42)","v":-2606.6213835304197},{"$f":"-SUM(K37:K42)","v":-150902.02735748404}]
[null,null,null,"z","U","0","1",2,3,"L","N"]
[null,null,"VALUE",0,"0",{"$f":"-F13-(G25*(G37+G13)+H25*(H37+H13)+I25*(I37+I13)+J25*(J41+J17)+K25*(K42+K18))/F25","v":-1747827.2771790111},{"$f":"IF(G13<0,D38/G25-G13,0)","v":709.02212843395512},{"$f":"IF(H13<0,D39/H25-H13,0)","v":5283.7043474656111},{"$f":"IF(I13<0,D40/I25-I13,0)","v":22353.652590158701},{"$f":"-J13","v":876},{"$f":"-K13","v":8766},"0","VALUE"]
[null,null,"CAPITAL",1138286.6798469364,"1",null,{"$f":"IF(G14>0,$D38/G$25-G14,0)","v":579.02212843395512},5123.677044779145,24008.400588234279,997.60576418762457,56314.333992346816,"1","CAPITAL"]
[null,null,"GENERAL",969377.97422276635,"2",null,493.65022016908017,4433.7043474656111,20427.118090464894,836.60472419676842,47868.898711138318,"2","GENERAL"]
[null,null,"NON_DUR",878829.23110059253,"3",null,450.20355972787996,3960.2150158870836,18653.652590158701,759.65593987693535,43341.461555029629,"3","NON_DUR"]
[null,null,"BOURGS",70745.464026522342,"L",null,{"$f":"IF(G17>0,$D41/G$25-G17,0)","v":17.851231892016948},130.87095678822328,641.86273321452472,{"$f":"IF(J17>0,-$D41/J$25-J17,0)","v":-863.24504473090894},{"$f":"IF(K17>0,$D41/K$25-K17,0)","v":3337.273201326117},"L","BOURGS"]
[null,null,"PRLTRT",39198.802047136865,"N",null,15.972693678554446,83.32970624697586,554.31868876391877,{"$f":"IF(J18>0,$D42/J$25-J18,0)","v":0},{"$f":"IF(K18>0,-$D42/K$25-K18,0)","v":-8725.9401023568425},"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[null,null,null,"h","H","0","1",2,3,"L","N"]
[null,null,null,null,"0",null,{"$f":"SIGN(G37)","v":1},1,1,0,0,"0"]
[null,null,"CAPITAL",{"$f":"G62-F63","v":6},"1",{"$f":"-SUM(G63:K63)","v":-5},1,1,1,{"$f":"SIGN(J38)","v":1},1,"1","CAPITAL"]
[null,null,"GENERAL",{"$f":"H62-F64","v":6},"2",{"$f":"-SUM(G64:K64)","v":-5},1,1,1,1,1,"2","GENERAL"]
[null,null,"NON_DUR",{"$f":"I62-F65","v":6},"3",{"$f":"-SUM(G65:K65)","v":-5},1,1,1,1,1,"3","NON_DUR"]
[null,null,"BOURGS",{"$f":"J66-F66","v":3},"L",{"$f":"J66-SUM(G66:K66)","v":-4},{"$f":"SIGN(G41)","v":1},1,1,-1,1,"L","BOURGS"]
[null,null,"PRLTRT",{"$f":"K67-F67","v":2},"N",{"$f":"K67-SUM(G67:K67)","v":-3},1,1,1,0,-1,"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]

{"sheet":"IState","index":3,"n_rows":68,"n_cols":14,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,"Commodities' Turnover Fractions, dimensionless / year"]
[]
[]
[]
[]
[]
[null,null,null,"NPV",null,"Investment Term"]
[null,null,null,{"$f":"(1-D14)^-F11","v":0.51315811823070645},null,7,"yrs."]
[]
[null,null,null,"i",null,"(1-1/NPV)/T  ",null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,{"$f":"-GPE!D26","v":-0.1},null,{"$f":"(1-1/D11)/F11","v":-0.13553101428571446},"V",1,0.1,0.33333333333333331,1,1,1]
[null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT","+ XPT; "]
[null,null,null,null,null,null,null,0,0,0,0,0,0," - MPT"]
[null,null,null,"e -",null,"e +","E","0","1",2,3,"L","N"]
[null,"VALUE","0",null,null,null,"0",{"$f":"GPE!F14","v":309552.4676306927},{"$f":"GPE!G14","v":-100},{"$f":"GPE!H14","v":-750},{"$f":"GPE!I14","v":-3200},{"$f":"GPE!J14","v":-876},{"$f":"GPE!K14","v":-8766},"0"]
[null,"CAPITAL","1",{"$f":"GPE!D15","v":-16991.26862202934},null,null,"1",{"$f":"GPE!F15","v":-84956.362480459618},{"$f":"GPE!G15","v":30},{"$f":"GPE!H15","v":200},{"$f":"GPE!I15","v":800},{"$f":"GPE!J15","v":20},{"$f":"GPE!K15","v":600},"1"]
[null,"GENERAL","2",{"$f":"GPE!D16","v":-14578.352228175587},null,null,"2",{"$f":"GPE!F16","v":-72891.778018209588},{"$f":"GPE!G16","v":25},{"$f":"GPE!H16","v":100},{"$f":"GPE!I16","v":700},{"$f":"GPE!J16","v":30},{"$f":"GPE!K16","v":600},"2"]
[null,"NON_DUR","3",{"$f":"GPE!D17","v":-13347.810367601371},null,null,"3",{"$f":"GPE!F17","v":-66739.077699862319},{"$f":"GPE!G17","v":20},{"$f":"GPE!H17","v":150},{"$f":"GPE!I17","v":500},{"$f":"GPE!J17","v":26},{"$f":"GPE!K17","v":600},"3"]
[null,"BOURGS","L",null,null,{"$f":"GPE!D18","v":40425.709479359401},"L",{"$f":"GPE!F18","v":-62719.388562937711},{"$f":"GPE!G18","v":20},{"$f":"GPE!H18","v":200},{"$f":"GPE!I18","v":900},{"$f":"GPE!J18","v":800},{"$f":"GPE!K18","v":200},"L"]
[null,"PRLTRT","N",null,null,{"$f":"GPE!D19","v":4491.721738446875},"N",{"$f":"GPE!F19","v":-22245.860869223437},{"$f":"GPE!G19","v":5},{"$f":"GPE!H19","v":100},{"$f":"GPE!I19","v":300},{"$f":"GPE!J19","v":0},{"$f":"GPE!K19","v":6766},"N"]
[null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H24/H$14/3","v":0},0,0,0,0,0]
[null,null,null,null,null,null,"A","0","1",2,3,"L","N"]
[null,null,"0",null,null,null,"0",{"$f":"H26/H$14/3","v":103184.15587689757},-333.33333333333331,-750,-1066.6666666666667,-292,-2922,"0"]
[null,null,"1",{"$f":"D27/D14","v":169912.6862202934},null,null,"1",-28318.787493486539,100,200,266.66666666666669,6.666666666666667,200,"1"]
[null,null,"2",{"$f":"D28/D14","v":145783.52228175587},null,null,"2",-24297.259339403197,83.333333333333329,100,233.33333333333334,10,200,"2"]
[null,null,"3",{"$f":"D29/D14","v":133478.10367601371},null,null,"3",-22246.35923328744,66.666666666666671,150,166.66666666666666,8.6666666666666661,200,"3"]
[null,null,"L",null,null,{"$f":"F30/F14/3","v":-99425.482529869536},"L",-20906.462854312569,66.666666666666671,200,300,266.66666666666669,66.666666666666671,"L"]
[null,null,"N",null,null,{"$f":"F31/F14/3","v":-11047.217401663815},"N",-7415.2869564078128,16.666666666666668,100,100,0,2255.3333333333335,"N"]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H38","v":0},0,0,0,0,0]
[null,null,null,null,null,null,"B","0","1",2,3,"L","N"]
[null,null,null,null,null,null,"0",{"$f":"H40","v":103184.15587689757},-333.33333333333331,-750,-1066.6666666666667,-292,-2922,"0"]
[null,null,null,null,null,null,"1",-28318.787493486539,100,200,266.66666666666669,6.666666666666667,200,"1"]
[null,null,null,null,null,null,"2",-24297.259339403197,83.333333333333329,100,233.33333333333334,10,200,"2"]
[null,null,null,null,null,null,"3",-22246.35923328744,66.666666666666671,150,166.66666666666666,8.6666666666666661,200,"3"]
[null,null,null,null,null,{"$f":"F44","v":-99425.482529869536},"L",-20906.462854312569,66.666666666666671,200,300,266.66666666666669,66.666666666666671,"L"]
[null,null,null,null,null,{"$f":"F45","v":-11047.217401663815},"N",-7415.2869564078128,16.666666666666668,100,100,0,2255.3333333333335,"N"]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H48","v":0},0,0,0,0,0]
[null,null,null,null,null,null,"C","0","1",2,3,"L","N"]
[null,null,null,null,null,null,"0",{"$f":"H50","v":103184.15587689757},-333.33333333333331,-750,-1066.6666666666667,-292,-2922,"0"]
[null,null,null,null,null,null,"1",-28318.787493486539,100,200,266.66666666666669,6.666666666666667,200,"1"]
[null,null,null,null,null,null,"2",-24297.259339403197,83.333333333333329,100,233.33333333333334,10,200,"2"]
[null,null,null,null,null,null,"3",-22246.35923328744,66.666666666666671,150,166.66666666666666,8.6666666666666661,200,"3"]
[null,null,null,null,null,{"$f":"F54","v":-99425.482529869536},"L",-20906.462854312569,66.666666666666671,200,300,266.66666666666669,66.666666666666671,"L"]
[null,null,null,null,null,{"$f":"F55","v":-11047.217401663815},"N",-7415.2869564078128,16.666666666666668,100,100,0,2255.3333333333335,"N"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Utility!J41/L14","v":-863.24504473090894},{"$f":"Utility!K42/M14","v":-8725.9401023568425}]

{"sheet":"Econ 1","index":4,"n_rows":52,"n_cols":29,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIME",{"$f":"Global!N3","v":50.00999999999862}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIMULATE UNTIL",{"$f":"Global!N5","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(YRS)"]
[]
[null,null,null,"INTEREST",0.1]
[null,null,null,"RATE",9.997796948291908E-2," -i",null,null,"Economy #1:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Variables:"]
[null,null,null,"INVESTMENT",6.7521913501487614]
[null,null,null,"TERM","(YRS)"]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,"Investment",null,"Saving",null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,"Physical I/O:"]
[null,null,null,null,null,null,6.5486677013382177E-4,0.21662427352329416,-31.366592645334435,109.76897103566216,0.71976478606957528,22.085205674557074,"  + XPT / - MPT",null,null,null,null,null,null,null,null,2.3918932223685024E-4,0.72208091091871507,-31.366587444674856,36.589655205297568,0.23992163035154424,7.3617295469283235]
[null,null,null,null,"r","R","0","1",2,3,"L","N",null,null,null,null,null,"k",null,"g","A","0","1",2,3,"L","N"]
[null,null,null,"( - ) OUTPUT",-1.3229460528236814E-3,"0",308548.15943074285,-100.04165398978398,-743.4401502304072,-3220.6945543677612,-876,-8766,"0","OUTPUT ( - )",null,null,null,-452125.96224736777,null,0,"0",102849.38646617475,-333.47184461747042,-743.44000792196846,-1073.5647906175129,-292,-2922,"0"]
[null,null,null,"CAPITAL",-17151.653425951961,"1",-84764.80893264011,29.958178177116796,209.31642569339769,768.17180779008459,19.815779299338683,591.67232711722272,"1","CAPITAL",null,null,null,171556.13080996051,null,0,"1",-28254.937132991301,99.860453299426908,209.31638624163301,256.05726255185897,6.6052619504368497,197.22415226257442,"1","CAPITAL"]
[null,null,null,"GENERAL",-14393.317958740818,"2",-72010.360446033694,24.807346546545322,106.55917641115121,666.50537154452354,29.58067565287849,578.23179953772501,"2","GENERAL",null,null,null,143966.38388938172,null,0,"2",-24003.454043882251,82.691040874182661,106.55921186574162,222.1684487415821,9.8602259111957871,192.74394257419962,"2","GENERAL"]
[null,null,null,"NON_DUR",-13657.197336941656,"3",-67030.479635536758,20.062958607183081,158.02684936327626,479.30194237554173,26.016811192186996,602.46624260099145,"3","NON_DUR",null,null,null,136603.44754802558,null,0,"3",-22343.493483478334,66.876461388086554,158.02681889867534,159.76732028526607,8.6722710783514572,200.82206274177827,"3","NON_DUR"]
[null,null,null,"BOURGS",40547.496338140139,"L",-62549.471809447641,19.995581635061257,200.56279772937154,897.94575950546357,799.86696906952625,199.31852279382588,"L","BOURGS",null,null,null,0,null,-101068.89095219008,"L",-20849.823145433613,66.651906424784329,200.56273682022649,299.31521499206178,266.62231942966412,66.439593040985073,"L","BOURGS"]
[null,null,null,"PRLTRT",4654.6737064403424,"N",-22193.03926195138,5.0009647503542674,100.34149367854496,299.00070211648614,0,6772.225902275678,"N","PRLTRT",null,null,null,0,null,-11602.59505913561,"N",-7397.6788995785446,16.669901720070484,100.34144154036666,99.666888841446081,0,2257.408519833532,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[null,"Prices & Values:",null,null,null,null,2,1869.040976216739,213.81599764895739,45.88314042955254,1118.5937429883911,20]
[null,null,null,null,null,null,2.0201757470295911,1883.1322426577624,215.03691847677973,46.285276606063277,1127.1538809836004,20.152363351528777,"< Prices",null,null,null,null,null,null,null,null,2.6297886794360108E-4,0.72208274821875862,-31.366581732922942,36.58965326486662,0.23992166793329309,7.3617233972923639]
[null,null,null,null,"c",null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"B","0","1",2,3,"L","N"]
[null,null,null,"MCP",1,"0",2.0201747836729167,1883.1318782140343,215.03687222470762,46.28526444242825,0,0,"0","MCP",null,null,null,null,null,0,"0",102849.38645449314,-333.47122197990893,-743.43984124122915,-1073.5647249661788,-292,-2922,"0"]
[null,null,null,"CAPITAL",1.0000000169724492,"1",2.0201758732726254,1883.1323971993872,215.03693019412421,46.28527813717033,1127.1537859375192,20.152363850623608,"1","CAPITAL",null,null,null,null,"CAPITAL",0,"1",-28254.938020320697,99.860192169376788,209.31634012603132,256.05725530383882,6.6052643075418098,197.22419890591846,"1","CAPITAL"]
[null,null,null,"GENERAL",0.99999999290934027,"2",2.0201758286138642,1883.1323424059431,215.03690411644527,46.28527734012534,1127.153854378927,20.152364066890069,"2","GENERAL",null,null,null,null,"GENERAL",0,"2",-24003.454651263768,82.690826886186159,106.5592534851661,222.16843963700251,9.8602266601129429,192.74395272774171,"2","GENERAL"]
[null,null,null,"NON_DUR",0.99999994554463856,"3",2.0201757457746785,1883.1321978604017,215.03691410767357,46.285272917290946,1127.1537940540784,20.152363856291778,"3","NON_DUR",null,null,null,null,"NON_DUR",0,"3",-22343.493776511546,66.876336666653501,158.02678327050867,159.76732692771233,8.6722718132515269,200.82204317262227,"3","NON_DUR"]
[null,null,null,"BOURGS",1.0000001829053873,"L",2.0201786517471532,1883.1333684174706,215.03723283963549,46.285364561939076,1127.1512171854258,20.152339597200669,"L","BOURGS",null,null,null,null,"BOURGS",-101068.65660652376,"L",-20849.822291559944,66.651846597864449,200.56266552313818,299.3151737903695,266.62231555115989,66.439685245368096,"L","BOURGS"]
[null,null,null,"PRLTRT",1.0000022153026764,"N",2.0201828734731651,1883.1352926091311,215.03772185635373,46.285408282890394,0,20.15236901515464,"N","PRLTRT",null,null,null,null,"PRLTRT",-11602.496438516713,"N",-7397.6779778160117,16.669936911609746,100.34138056930773,99.666876042388395,0,2257.4083965510517,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,"Utility Parameters:"]
[]
[null,null,null,null,null,null,9080861.8832867704,-2265.7219623354417,-19015.501418632644,-86639.005280995043,-2606.7687264711631,-150895.86099645935,null,null,null,null,null,null,null,null,null,2.8930593952532609E-4,0.72209188799119617,-31.366575590339533,36.589651241160112,0.23992170711884378,7.3617169260196915]
[null,null,null,null,"u","U","0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"C","0","1",2,3,"L","N"]
[null,null,null,null,-18344936.938741393,"0",-1743038.8621723074,709.022128433955,5283.7043474656102,22353.652590158701,876,8766,"0",null,null,null,null,null,null,0,"0",102849.38644214284,-333.47006772715679,-743.43964768460125,-1073.5646561518899,-292,-2922,"0"]
[null,null,null,"CAPITAL",6897894.9844620498,"1",-2753578.5249523413,579.022128433955,5123.6770447791496,24008.400588234301,997.60576418762503,56314.333992346801,"1","CAPITAL",null,null,null,null,"CAPITAL",0,"1",-28254.938950606414,99.859707310889277,209.31628669566661,256.05724770036301,6.6052667785956656,197.22424779695191,"1","CAPITAL"]
[null,null,null,"GENERAL",5872338.7804068476,"2",-2344423.3930386375,493.65022016908,4433.7043474656102,20427.118090464901,836.60472419676796,47868.898711138303,"2","GENERAL",null,null,null,null,"GENERAL",0,"2",-24003.455289095629,82.690425072191715,106.55930193396922,222.16843009712727,9.860227445652427,192.74396338757015,"2","GENERAL"]
[null,null,null,"NON_DUR",5327101.7580327466,"3",-2124793.7319576843,450.20355972788002,3960.21501588708,18653.652590158701,759.65593987693501,43341.4615550296,"3","NON_DUR",null,null,null,null,"NON_DUR",0,"3",-22343.494083562182,66.876106593088394,158.02674196627683,159.76733388457839,8.6722725836439363,200.82202264927363,"3","NON_DUR"]
[null,null,null,"BOURGS",173263.92942008955,"L",-78567.943483454568,17.851231892016902,130.870956788223,641.86273321452495,-863.0977018713611,3337.2732013261202,"L","BOURGS",null,null,null,null,"BOURGS",-101068.31640245074,"L",-20849.821396270981,66.651736293306485,200.56258278591565,299.31513059788278,266.6223114849887,66.439781894179958,"L","BOURGS"]
[null,null,null,"PRLTRT",74337.486419660112,"N",-36459.427682346082,15.9726936785544,83.329706246975903,554.318688763919,0,-8732.106468818778,"N","PRLTRT",null,null,null,null,"PRLTRT",-11602.353604562755,"N",-7397.6770119135426,16.670000569689815,100.34130989311275,99.666862630778127,0,2257.4082673459989,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]

{"sheet":"Econ 2","index":5,"n_rows":52,"n_cols":29,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIME",{"$f":"Global!N3","v":50.00999999999862}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIMULATE UNTIL",{"$f":"Global!N5","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(YRS)"]
[]
[null,null,null,"INTEREST",0.1]
[null,null,null,"RATE",0.10410468337317773," -i",null,null,"Economy #2:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Variables:"]
[null,null,null,"INVESTMENT",7.7397541593733994]
[null,null,null,"TERM","(YRS)"]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,"Investment",null,"Saving",null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,"Physical I/O:"]
[null,null,null,null,null,null,-5.6736636609002744E-3,-1.7026008260327217,51.61715690238907,31.684777482417758,-5.2397621646132535,-171.38837552692803,"  + XPT / - MPT",null,null,null,null,null,null,null,null,-2.0673476470030603E-3,-5.6753360744038144,51.617147067068963,10.561592059539075,-1.7465876208845663,-57.129414703106903]
[null,null,null,null,"r","R","0","1",2,3,"L","N",null,null,null,null,null,"k",null,"g","A","0","1",2,3,"L","N"]
[null,null,null,"( - ) OUTPUT",1.1870972899487242E-2,"0",317452.18910558219,-100.04165398978398,-843.23102341382037,-3220.6945543677612,-876,-8766,"0","OUTPUT ( - )",null,null,null,-486645.33165710903,null,0,"0",105817.3964644743,-333.47184461747031,-843.23086521229857,-1073.5647906175129,-292,-2922,"0"]
[null,null,null,"CAPITAL",-17763.973512047123,"1",-84764.808932639644,29.958178177116796,209.31642569339769,768.17180779008459,19.815779299338796,591.67232711723,"1","CAPITAL",null,null,null,170637.26005972462,null,0,"1",-28254.937132991327,99.860453299426922,209.31638624163315,256.05726255185914,6.6052619504368533,197.22415226257485,"1","CAPITAL"]
[null,null,null,"GENERAL",-18752.863122676616,"2",-80794.513188593352,26.692034689177166,123.06385146738148,743.18441964097815,32.729417853361078,754.34327172075439,"2","GENERAL",null,null,null,180136.28560270212,null,0,"2",-26931.50487382989,88.973335035363192,123.06388626479314,247.72813017672598,10.909806678249714,251.44772625633001,"2","GENERAL"]
[null,null,null,"NON_DUR",-14144.763713835806,"3",-67030.479635535827,20.062958607183138,158.02684936327626,479.30194237554173,26.016811192187109,602.46624260099145,"3","NON_DUR",null,null,null,135871.78599468229,null,0,"3",-22343.493483478342,66.876461388086568,158.02681889867546,159.76732028526604,8.6722710783514607,200.82206274177835,"3","NON_DUR"]
[null,null,null,"BOURGS",45471.198133538062,"L",-62642.626664334566,20.020565241275122,200.78158527992974,898.96222429831789,802.67775381972626,201.65307330711104,"L","BOURGS",null,null,null,0,null,-101813.97928332486,"L",-20880.874766439563,66.735185318382875,200.78152444608338,299.6540366122498,267.55924791384643,67.217776100457726,"L","BOURGS"]
[null,null,null,"PRLTRT",5190.390344048581,"N",-22219.755010815097,5.0105181010644726,100.42515470744597,299.38938278042184,0,6787.2534607808411,"N","PRLTRT",null,null,null,0,null,-11622.073678733137,"N",-7406.5841403875284,16.701745650614004,100.42510229404503,99.796448931872575,0,2262.4176973419626,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[null,"Prices & Values:",null,null,null,null,2,1869.040976216739,213.81599764895739,45.88314042955254,1118.5937429883911,20]
[null,null,null,null,null,null,2.0922940757197539,1950.3582502181064,222.71352938057399,47.937616407043109,1167.3921890578813,20.871783315958162,"< Prices",null,null,null,null,null,null,null,null,-2.2674852455845892E-3,-5.6753505307152947,51.617136872348915,10.561591688791948,-1.7465878700139925,-57.129367251740675]
[null,null,null,null,"c",null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"B","0","1",2,3,"L","N"]
[null,null,null,"MCP",1,"0",2.092293073551208,1950.3579158675693,222.7134673003203,47.93760463624421,0,0,"0","MCP",null,null,null,null,null,0,"0",105817.39656906945,-333.4712219799091,-843.23068076719574,-1073.5647249661788,-292,-2922,"0"]
[null,null,null,"CAPITAL",1.000000039127833,"1",2.0922942527098587,1950.3584533802114,222.71354643825097,47.937619052244628,1167.392116418454,20.871784294142742,"1","CAPITAL",null,null,null,null,"CAPITAL",0,"1",-28254.938020320722,99.860192169376788,209.31634012603135,256.05725530383876,6.6052643075418098,197.22419890591857,"1","CAPITAL"]
[null,null,null,"GENERAL",0.99999995182980117,"2",2.0922940900613516,1950.3582670573032,222.71350530836244,47.937615344777832,1167.3921100909895,20.871784296485252,"2","GENERAL",null,null,null,null,"GENERAL",0,"2",-26931.505380313232,88.973137615728746,123.06392627825406,247.72811962125328,10.90980745979935,251.44769263058356,"2","GENERAL"]
[null,null,null,"NON_DUR",0.99999996284195669,"3",2.0922941105183357,1950.3582374710004,222.71352869796536,47.937613413651491,1167.3921191660434,20.871784198841041,"3","NON_DUR",null,null,null,null,"NON_DUR",0,"3",-22343.49377651155,66.876336666653472,158.02678327050873,159.7673269277123,8.6722718132515269,200.82204317262222,"3","NON_DUR"]
[null,null,null,"BOURGS",1.0000001225898454,"L",2.092296830560469,1950.3591770545422,222.71382763978764,47.937701638538222,1167.389285399729,20.871756391172376,"L","BOURGS",null,null,null,null,"BOURGS",-101813.71619639486,"L",-20880.873915344782,66.735126251320423,200.78145322288077,299.65399543332182,267.55924428942086,67.217867820954908,"L","BOURGS"]
[null,null,null,"PRLTRT",1.0000023432667764,"N",2.0923017236727635,1950.3616570885149,222.71438962198457,47.937758891636662,0,20.871791787287801,"N","PRLTRT",null,null,null,null,"PRLTRT",-11621.958602613193,"N",-7406.5832090939348,16.701779807545286,100.4250409971723,99.796435991259969,0,2262.4175647216548,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,"Utility Parameters:"]
[]
[null,null,null,null,null,null,9091490.5590365063,-2265.7219623354417,-19131.797071167035,-86639.005280995043,-2603.9162014592612,-150879.94072263245,null,null,null,null,null,null,null,null,null,-2.4886066940826789E-3,-5.6754224967596576,51.617126744723507,10.561591410670001,-1.7465881289330112,-57.129317311714317]
[null,null,null,null,"u","U","0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"C","0","1",2,3,"L","N"]
[null,null,null,null,-19022071.836134154,"0",-1753667.5379220434,709.022128433955,5400,22353.652590158701,876,8766,"0",null,null,null,null,null,null,0,"0",105817.39667990094,-333.4700677271569,-843.23046768023551,-1073.5646561518899,-292,-2922,"0"]
[null,null,null,"CAPITAL",7144143.1925652875,"1",-2753578.5249523413,579.022128433955,5123.6770447791496,24008.400588234301,997.60576418762503,56314.333992346801,"1","CAPITAL",null,null,null,null,"CAPITAL",0,"1",-28254.938950606418,99.859707310889277,209.31628669566655,256.05724770036284,6.6052667785956656,197.22424779695194,"1","CAPITAL"]
[null,null,null,"GENERAL",6107876.234888644,"2",-2344423.3930386375,493.65022016908,4433.7043474656102,20427.118090464901,836.60472419676796,47868.898711138303,"2","GENERAL",null,null,null,null,"GENERAL",0,"2",-26931.505901143315,88.972816355655112,123.06397178217647,247.72810846244528,10.909808275514035,251.44765717013956,"2","GENERAL"]
[null,null,null,"NON_DUR",5517274.160664863,"3",-2124793.7319576843,450.20355972788002,3960.21501588708,18653.652590158701,759.65593987693501,43341.4615550296,"3","NON_DUR",null,null,null,null,"NON_DUR",0,"3",-22343.494083562178,66.87610659308838,158.02674196627686,159.76733388457828,8.6722725836439363,200.82202264927358,"3","NON_DUR"]
[null,null,null,"BOURGS",176119.26942498653,"L",-78567.943483454568,17.851231892016902,130.870956788223,641.86273321452495,-865.950226862146,3337.2732013261202,"L","BOURGS",null,null,null,null,"BOURGS",-101813.30729318631,"L",-20880.873022806602,66.735018177663548,200.78137055395851,299.6539522629289,267.55924049117891,67.217963958424733,"L","BOURGS"]
[null,null,null,"PRLTRT",76658.978590373081,"N",-36459.427682346082,15.9726936785544,83.329706246975903,554.318688763919,0,-8748.0267434303187,"N","PRLTRT",null,null,null,null,"PRLTRT",-11621.780254258096,"N",-7406.5822331757436,16.701841786620282,100.42496993743335,99.7964224309044,0,2262.4174257369186,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]

{"sheet":"Econ 3","index":6,"n_rows":52,"n_cols":29,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIME",{"$f":"Global!N3","v":50.00999999999862}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIMULATE UNTIL",{"$f":"Global!N5","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(YRS)"]
[]
[null,null,null,"INTEREST",0.1]
[null,null,null,"RATE",9.7502540854416536E-2," -i",null,null,"Economy #3:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Variables:"]
[null,null,null,"INVESTMENT",5.9038609950206151]
[null,null,null,"TERM","(YRS)"]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,"Investment",null,"Saving",null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,"Physical I/O:"]
[null,null,null,null,null,null,5.0187968772661407E-3,1.4859765525094417,-20.250564257054521,-141.45374851807992,4.519997378543664,149.3031698523705,"  + XPT / - MPT",null,null,null,null,null,null,null,null,1.8281583241964762E-3,4.9532551634851067,-20.25055962239416,-47.151247264836734,1.5066659905330226,49.767685156178587]
[null,null,null,null,"r","R","0","1",2,3,"L","N",null,null,null,null,null,"k",null,"g","A","0","1",2,3,"L","N"]
[null,null,null,"( - ) OUTPUT",-9.8451881785877049E-3,"0",302657.05435575428,-100.04165398978398,-743.4401502304072,-2917.8278931718742,-876,-8766,"0","OUTPUT ( - )",null,null,null,-427617.89774934156,null,0,"0",100885.68470004365,-333.47184461747031,-743.44000792196834,-972.60924184009036,-292,-2922,"0"]
[null,null,null,"CAPITAL",-16654.854854891433,"1",-84764.80893264011,29.958178177116796,209.3164256933986,768.17180779008459,19.81577929933891,591.67232711722272,"1","CAPITAL",null,null,null,170816.51836891603,null,0,"1",-28254.937132991305,99.860453299426922,209.31638624163313,256.05726255185914,6.6052619504368488,197.22415226257462,"1","CAPITAL"]
[null,null,null,"GENERAL",-13976.414849336274,"2",-72010.360446032762,24.807346546545322,106.55917641115121,666.50537154452354,29.58067565287849,578.23179953772501,"2","GENERAL",null,null,null,143345.71657229037,null,0,"2",-24003.454043882237,82.691040874182633,106.5592118657417,222.16844874158213,9.8602259111957853,192.74394257419985,"2","GENERAL"]
[null,null,null,"NON_DUR",-11062.092933737817,"3",-61212.617942981131,18.814704476274656,147.09558261827974,428.51638460848056,23.931357174617155,485.82526222858257,"3","NON_DUR",null,null,null,113455.66280813515,null,0,"3",-20404.206308656208,62.71561405728535,147.09555259373664,142.83880186859628,7.9771197170193568,161.94176269919859,"3","NON_DUR"]
[null,null,null,"BOURGS",37384.510243288823,"L",-62492.517884898385,19.980306914006743,200.4290332609288,897.32430333777938,798.15219049462178,197.89120251136168,"L","BOURGS",null,null,null,0,null,-100507.4948902654,"L",-20830.83850222774,66.600990566794792,200.42897230522757,299.10806292201426,266.05072643081468,65.963819884725893,"L","BOURGS"]
[null,null,null,"PRLTRT",4308.8622398648804,"N",-22176.754167998708,4.9951413233310538,100.29049650370331,298.76377440908527,0,6763.0762387527375,"N","PRLTRT",null,null,null,0,null,-11584.615882349546,"N",-7392.2505404445283,16.650490656294846,100.29044453802342,99.587913020875135,0,2254.3586374231204,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[null,"Prices & Values:",null,null,null,null,2,1869.040976216739,213.81599764895739,45.88314042955254,1118.5937429883911,20]
[null,null,null,null,null,null,1.9616630092829297,1828.5888578958511,208.80855006121843,44.944661436534368,1094.5067909791289,19.568666634301451,"< Prices",null,null,null,null,null,null,null,null,2.0045063780955194E-3,4.953267782496547,-20.250555139425973,-47.151244953658605,1.5066662020806991,49.767643854448345]
[null,null,null,null,"c",null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"B","0","1",2,3,"L","N"]
[null,null,null,"MCP",1,"0",1.9616620770793325,1828.5884785604937,208.80850262709785,44.944651771978322,0,0,"0","MCP",null,null,null,null,null,0,"0",100885.68460712978,-333.4712219799091,-743.43984124122915,-972.60918147792904,-292,-2922,"0"]
[null,null,null,"CAPITAL",1.0000000030213183,"1",1.9616631045700685,1828.5889825138534,208.80855853330758,44.944662297824415,1094.5066834543418,19.568666846614207,"1","CAPITAL",null,null,null,null,"CAPITAL",0,"1",-28254.938020320707,99.860192169376774,209.31634012603141,256.05725530383882,6.6052643075418072,197.22419890591848,"1","CAPITAL"]
[null,null,null,"GENERAL",0.99999998080304264,"2",1.9616630648139131,1828.5889326717254,208.80853359511704,44.944661606555115,1094.506751927091,19.568667092619439,"2","GENERAL",null,null,null,null,"GENERAL",0,"2",-24003.454651263761,82.690826886186159,106.55925348516608,222.16843963700254,9.8602266601129394,192.74395272774163,"2","GENERAL"]
[null,null,null,"NON_DUR",0.99999997662262408,"3",1.961663058374282,1828.5888756371182,208.80855241540331,44.944659148990269,1094.5067430539573,19.568666980695426,"3","NON_DUR",null,null,null,null,"NON_DUR",0,"3",-20404.206668778097,62.715478350912299,147.09551803526102,142.83880947427946,7.9771204304005812,161.94177213091163,"3","NON_DUR"]
[null,null,null,"BOURGS",1.000000225356972,"L",1.9616659840062909,1828.5900963039362,208.80887191807506,44.944750407714388,1094.5042922256296,19.568644986790019,"L","BOURGS",null,null,null,null,"BOURGS",-100507.28900063351,"L",-20830.837646623855,66.600930291470931,200.42890096288195,299.1080217060636,266.05072239986333,65.963912384168964,"L","BOURGS"]
[null,null,null,"PRLTRT",1.0000021196048368,"N",1.9616697414987527,1828.5916449726692,208.80931032231643,44.94478500355433,0,19.568670294184013,"N","PRLTRT",null,null,null,null,"PRLTRT",-11584.531154658187,"N",-7392.2496246498222,16.650526499466729,100.29038377131462,99.587900310403455,0,2254.3585199968052,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,"Utility Parameters:"]
[]
[null,null,null,null,null,null,9073826.8664157055,-2265.7219623354417,-19015.501418632644,-86285.352690836356,-2608.5090246147311,-150905.55483162287,null,null,null,null,null,null,null,null,null,2.1993007551614173E-3,4.953330608768459,-20.250551154383995,-47.151242651830131,1.5066664218141663,49.767600385694642]
[null,null,null,null,"u","U","0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"C","0","1",2,3,"L","N"]
[null,null,null,null,-17799790.51648533,"0",-1736003.8453012425,709.022128433955,5283.7043474656102,22000,876,8766,"0",null,null,null,null,null,null,0,"0",100885.68450864861,-333.4700677271569,-743.43964768460114,-972.60911814316592,-292,-2922,"0"]
[null,null,null,"CAPITAL",6698103.0996107915,"1",-2753578.5249523413,579.022128433955,5123.6770447791496,24008.400588234301,997.60576418762503,56314.333992346801,"1","CAPITAL",null,null,null,null,"CAPITAL",0,"1",-28254.938950606414,99.859707310889263,209.31628669566663,256.05724770036301,6.6052667785956638,197.22424779695189,"1","CAPITAL"]
[null,null,null,"GENERAL",5702251.291967921,"2",-2344423.3930386375,493.65022016908,4433.7043474656102,20427.118090464901,836.60472419676796,47868.898711138303,"2","GENERAL",null,null,null,null,"GENERAL",0,"2",-24003.455289095626,82.690425072191715,106.55930193396921,222.1684300971273,9.8602274456524235,192.74396338756995,"2","GENERAL"]
[null,null,null,"NON_DUR",5156911.8179413741,"3",-2124793.7319576843,450.20355972788002,3960.21501588708,18653.652590158701,759.65593987693501,43341.4615550296,"3","NON_DUR",null,null,null,null,"NON_DUR",0,"3",-20404.207053602808,62.715194888141617,147.0954786888887,142.83881750585019,7.9771211809087346,161.94178215929458,"3","NON_DUR"]
[null,null,null,"BOURGS",170150.24959329027,"L",-78567.943483454568,17.851231892016902,130.870956788223,641.86273321452495,-861.35740374048441,3337.2732013261202,"L","BOURGS",null,null,null,null,"BOURGS",-100507.00615325988,"L",-20830.836749624825,66.600818633534729,200.42881818459409,299.10797849976063,266.05071817302837,65.964009344902209,"L","BOURGS"]
[null,null,null,"PRLTRT",72374.057371952396,"N",-36459.427682346082,15.9726936785544,83.329706246975903,554.318688763919,0,-8722.4126331631796,"N","PRLTRT",null,null,null,null,"PRLTRT",-11584.414977941055,"N",-7392.2486650197598,16.650591213631085,100.2903133358667,99.58788699189536,0,2254.3583969255801,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]

{"sheet":"Global","index":7,"n_rows":39,"n_cols":29,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[null,null,null,null,null,null,null,null,null,null,null,null,"TIME",50.00999999999862]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2+N3","v":100.00999999999863}]
[null,null,null,null,null,null,null,null,null,null,null,null,"SIMULATE UNTIL",100]
[]
[]
[null,null,null,null,null,null,null,"Global Economy"]
[]
[]
[null,"Supply:",null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,"Balance:",null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,"S >","0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"S - D - X >","0","1",2,3,"L","N"]
[null,null,null,"GLOBAL","0",-928657.40289207897,300.124961969352,2330.1113238746343,9359.2170019073983,227.30308661612571,5975.4443981907434,"0","GLOBAL",null,null,null,null,null,null,"GLOBAL","0",{"$f":"F13-F20-F27","v":7.9612592235207558},-1.6813740215866346E-3,-1.4724214118359669E-2,-6.8407274711717037E-2,-1.2745129680524769E-3,-0.1254568184585878,"0","GLOBAL"]
[null,null,null,"ECONOMY 1","1",-308548.15943074285,100.04165398978401,743.44015023040708,3220.6945543677621,76.133030930473751,1993.774097724322,"1","ECONOMY 1",null,null,null,null,null,null,"ECONOMY 1","1",2.6451432763456921,-5.5924442462185198E-4,-4.8960838332732237E-3,-2.2738006923191278E-2,-4.2285033210021084E-4,-4.1396388101475168E-2,"1","ECONOMY 1"]
[null,null,null,"ECONOMY 2","2",-317452.18910558219,100.04165398978398,843.23102341382014,3220.6945543677621,73.322246180273737,1978.7465392191589,"2","ECONOMY 2",null,null,null,null,null,null,"ECONOMY 2","2",2.7214763112999663,-5.6999639673449565E-4,-5.0022897834196556E-3,-2.3308730615099194E-2,-4.4050566985731621E-4,-4.5142932924136403E-2,"2","ECONOMY 2"]
[null,null,null,"ECONOMY 3","3",-302657.05435575428,100.04165398978401,743.4401502304072,2917.8278931718737,77.847809505378223,2002.9237612472625,"3","ECONOMY 3",null,null,null,null,null,null,"ECONOMY 3","3",{"$f":"F16-F23-F30","v":2.5946396355975594},-5.5213320024449786E-4,-4.8258405017804762E-3,-2.2360537172971817E-2,-4.1115696608073904E-4,-3.8917497432521486E-2,"3","ECONOMY 3"]
[null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[null,"Demand:",null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,"Market:",null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,"D >","0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"Mkt >","0","1",2,3,"L","N"]
[null,null,null,"GLOBAL","0",-928665.36415130249,300.12664334337359,2330.1260480887527,9359.28540918211,227.30436112909376,5975.569855009202,"0","GLOBAL",null,null,null,null,null,null,"GLOBAL","0",7.2759576141834259E-11,5.6132876125047915E-13,-1.3642420526593924E-12,1.7053025658242404E-12,0,0,"0","GLOBAL"]
[null,null,null,"ECONOMY 1","1",-308550.80522888596,99.825588960685337,774.81163895957479,3110.9483213390231,75.413688994736276,1971.7302884378664,"1","ECONOMY 1",null,null,null,null,null,null,"ECONOMY 1","1",-4.3655745685100555E-11,2.1316282072803006E-13,-5.1159076974727213E-13,1.1368683772161603E-12,0,0,"1","ECONOMY 1"]
[null,null,null,"ECONOMY 2","2",-317454.90490822983,101.74482481221344,791.61886880121449,3189.0330856159594,78.562448850556848,2150.180057679011,"2","ECONOMY 2",null,null,null,null,null,null,"ECONOMY 2","2",-5.8207660913467407E-11,4.9737991503207013E-14,-8.5265128291212022E-13,1.1368683772161603E-12,0,0,"2","ECONOMY 2"]
[null,null,null,"ECONOMY 3","3",-302659.65401418676,98.556229570474812,763.6955403279635,3059.3040022271266,73.328223283800639,1853.6595088923245,"3","ECONOMY 3",null,null,null,null,null,null,"ECONOMY 3","3",1.7462298274040222E-10,2.9842794901924208E-13,0,-5.6843418860808015E-13,0,0,"3","ECONOMY 3"]
[null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[null,"Exports:",null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,"X >","0","1",2,3,"L","N",null,null,null,null,null,null,"Z:",null,null,"Z >","0","1",2,3,"L","N"]
[null,null,null,"GLOBAL","0",0,0,0,0,0,0,"0","GLOBAL",null,null,null,null,null,null,"GLOBAL","0",null,null,null,null,null,null,"0","GLOBAL"]
[null,null,null,"ECONOMY 1","1",6.5486677013382177E-4,0.21662427352329416,-31.366592645334435,109.76897103566216,0.71976478606957528,22.085205674557074,"1","ECONOMY 1",null,null,null,null,null,null,"ECONOMY 1","1",{"$f":"'Econ 1'!G44","v":-1743038.8621723074},{"$f":"'Econ 1'!H44","v":709.022128433955},{"$f":"'Econ 1'!I44","v":5283.7043474656102},{"$f":"'Econ 1'!J44","v":22353.652590158701},{"$f":"'Econ 1'!K48","v":-863.0977018713611},{"$f":"'Econ 1'!L49","v":-8732.106468818778},"1","ECONOMY 1"]
[null,null,null,"ECONOMY 2","2",-5.6736636609002744E-3,-1.7026008260327217,51.61715690238907,31.684777482417758,-5.2397621646132535,-171.38837552692803,"2","ECONOMY 2",null,null,null,null,null,null,"ECONOMY 2","2",{"$f":"'Econ 2'!G44","v":-1753667.5379220434},{"$f":"'Econ 2'!H44","v":709.022128433955},{"$f":"'Econ 2'!I44","v":5400},{"$f":"'Econ 2'!J44","v":22353.652590158701},{"$f":"'Econ 2'!K48","v":-865.950226862146},{"$f":"'Econ 2'!L49","v":-8748.0267434303187},"2","ECONOMY 2"]
[null,null,null,"ECONOMY 3","3",5.0187968772661407E-3,1.4859765525094417,-20.250564257054521,-141.45374851807992,4.519997378543664,149.3031698523705,"3","ECONOMY 3",null,null,null,null,null,null,"ECONOMY 3","3",{"$f":"'Econ 3'!G44","v":-1736003.8453012425},{"$f":"'Econ 3'!H44","v":709.022128433955},{"$f":"'Econ 3'!I44","v":5283.7043474656102},{"$f":"'Econ 3'!J44","v":22000},{"$f":"'Econ 3'!K48","v":-861.35740374048441},{"$f":"'Econ 3'!L49","v":-8722.4126331631796},"3","ECONOMY 3"]
[null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[null,"Prices:",null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,"P >","0","1",2,3,"L","N",null,null,null,null,null,"Turnover Fractions:",null,null,null,"V >","0","1",2,3,"L","N"]
[null,null,null,"GLOBAL","0",1,932.16258309538966,106.44465898225135,22.911509889236036,557.9484273291248,9.9755495932273401,"0","GLOBAL",null,null,null,null,null,null,null,null,1,0.1,0.33333333333333298,1,1,1]
[null,null,null,"ECONOMY 1","1",2.0201757470295911,1883.1322426577624,215.03691847677973,46.285276606063277,1127.1538809836004,20.152363351528777,"1","ECONOMY 1",null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,"ECONOMY 2","2",2.0922940757197539,1950.3582502181064,222.71352938057399,47.937616407043109,1167.3921890578813,20.871783315958162,"2","ECONOMY 2",null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,"ECONOMY 3","3",1.9616630092829297,1828.5888578958511,208.80855006121843,44.944661436534368,1094.5067909791289,19.568666634301451,"3","ECONOMY 3"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]

{"sheet":"Financial","index":8,"n_rows":42,"n_cols":32,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIME",{"$f":"Global!N3","v":50.00999999999862}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIMULATE UNTIL",{"$f":"Global!N5","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(YRS)"]
[null,null,null,null,null,null,null,null,"Financial Stocks and Flows:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Financial Discriminants:"]
[null,null,null,null,null,null,null,null,"(IN NATIVE CURRENCY UNITS & UNITS PER YEAR)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(IN NATIVE CURRENCY UNITS PER YEAR)"]
[]
[]
[null,"Economy #1:"]
[null,null,null,null,"CAPITAL",null,null,"DIVIDENDS",null,null,"NET CASH",null,"MATURING",null,"SAVINGS",null,null,null,null,null,null,null,null,null,null,null,"u + e"]
[null,"P01 > ",2.0201757470295911,null,"ACCOUNTS",null,"GENERATED",null,"RECEIVED",null,"FLOWS",null,"INVESTMENTS",null,"BALANCES",null,null,null,null,null,"b",null,"q",null,"z",null,"h",null,"Q",null,"Q"]
[null,null,null,null,-452125.96224736777,"0",{"$f":"-SUM(G15:G19)","v":45202.635189637527},"0",{"$f":"-SUM(I15:I19)","v":-45202.635189637549},"0",1.3229460528236814E-3,"0",0,"0",338013.30906337965,null,null,null,null,null,null,"0",null,"0",null,"0",0,"0",null,"0",0]
[null," -i > ",9.997796948291908E-2,"CAPITAL",171556.13080996051,"1",-17151.833430760755,"1",0,"1",17151.653425951961,"1",0,"1",0,"CAPITAL",null,null,null,"CAPITAL",1146790.5446357254,"1",1146790.728596735,"1",1146790.7665748398,"1",1146790.5251718815,"1",{"$f":"Utility!D38/GPE!F$26","v":569143.33992346819},"1",567668.79331312806,"CAPITAL"]
[null,null,null,"GENERAL",143966.38388938172,"2",-14393.466586463837,"2",0,"2",14393.317958740818,"2",0,"2",0,"GENERAL",null,null,null,"GENERAL",976324.21204728109,"2",976324.29903355939,"2",976324.42204390815,"2",976324.21897006396,"2",{"$f":"Utility!D39/GPE!F$26","v":484688.98711138318},"2",483286.81327311194,"GENERAL"]
[null,"Term > ",6.7521913501487614,"NON_DUR",136603.44754802558,"3",-13657.335172412933,"3",0,"3",13657.197336941656,"3",0,"3",0,"NON_DUR",null,null,null,"NON_DUR",885574.0222524663,"3",885573.94907599245,"3",885574.25497878483,"3",885574.07047672232,"3",{"$f":"Utility!D40/GPE!F$26","v":439414.61555029626},"3",438364.80582351075,"NON_DUR"]
[null,null,null,"BOURGS",0,"L",0,"L",40547.823795932643,"L",-40547.496338140139,"L",-44904.673008091253,"L",-303205.86396116455,"BOURGS",null,null,null,"BOURGS",71270.597441114573,"L",71270.40191886526,"L",71270.765783504889,"L",71270.584405340735,"L",{"$f":"Utility!D41/GPE!F$26","v":35372.732013261171},"L",35279.307765009667,"BOURGS"]
[null,"-k/g > ",{"$f":"-E14/O14","v":1.3375981067141687},"PRLTRT",0,"N",0,"N",4654.8113937049065,"N",-4654.6737064403424,"N",-5154.9278008042274,"N",-34807.445102215075,"PRLTRT",null,null,null,"PRLTRT",39496.23640260689,"N",39496.012460815,"N",39496.225193001752,"N",39496.148906682509,"N",{"$f":"Utility!D42/GPE!F$26","v":19599.401023568433},"N",19550.780430310981,"PRLTRT"]
[null,"leverage",null,null,"k, $",null,"e (-), $/yr",null,"e (+), $/yr",null,"-r, $/yr",null,"g/T, $/yr",null,"g, $",null,null,null,null,null,"$/year",null,"$/year",null,"$/year",null,"$/year",null,"G/year",null,"G/year"]
[]
[null,"Economy #2:"]
[null,null,null,null,"CAPITAL",null,null,"DIVIDENDS",null,null,"NET CASH",null,"MATURING",null,"SAVINGS",null,null,null,null,null,null,null,null,null,null,null,"u + e"]
[null,"P02 > ",2.0922940757197539,null,"ACCOUNTS",null,"GENERATED",null,"RECEIVED",null,"FLOWS",null,"INVESTMENTS",null,"BALANCES",null,null,null,null,null,"b",null,"q",null,"z",null,"h",null,"Q",null,"Q"]
[null,null,null,null,-486645.33165710903,"0",{"$f":"-SUM(G26:G30)","v":50662.057691083413},"0",{"$f":"-SUM(I26:I30)","v":-50662.057691083399},"0",-1.1870972899487242E-2,"0",0,"0",340306.81530851044,null,null,null,null,null,null,"0",null,"0",null,"0",0,"0",null,"0",0]
[null," -i > ",0.10410468337317773,"CAPITAL",170637.26005972462,"1",-17764.137759195244,"1",0,"1",17763.973512047123,"1",0,"1",0,"CAPITAL",null,null,null,"CAPITAL",1187729.8889409769,"1",1187730.0532200397,"1",1187730.0925539257,"1",1187729.842467682,"1",{"$f":"AC15","v":569143.33992346819},"1",567668.79331312829,"CAPITAL"]
[null,null,null,"GENERAL",180136.28560270212,"2",-18753.030802127454,"2",0,"2",18752.863122676616,"2",0,"2",0,"GENERAL",null,null,null,"GENERAL",1014853.8184620402,"2",1014853.8991494378,"2",1014854.1013474142,"2",1014853.8673477527,"2",{"$f":"AC16","v":484688.98711138318},"2",485043.62313425075,"GENERAL"]
[null,"Term > ",7.7397541593733994,"NON_DUR",135871.78599468229,"3",-14144.889129760712,"3",0,"3",14144.763713835806,"3",0,"3",0,"NON_DUR",null,null,null,"NON_DUR",917188.1778415977,"3",917188.0862285716,"3",917188.40305179905,"3",917188.21192251705,"3",{"$f":"AC17","v":439414.61555029626},"3",438364.80582351063,"NON_DUR"]
[null,null,null,"BOURGS",0,"L",0,"L",45471.524681624258,"L",-45471.198133538062,"L",-39463.775053918005,"L",-305441.00277290604,"BOURGS",null,null,null,"BOURGS",73863.607090463993,"L",73863.413669334463,"L",73863.790741960445,"L",73863.598035536925,"L",{"$f":"AC18","v":35372.732013261171},"L",35302.596574014235,"BOURGS"]
[null,"-k/g > ",{"$f":"-E25/O25","v":1.4300193524362217},"PRLTRT",0,"N",0,"N",5190.5330094591418,"N",-5190.390344048581,"N",-4504.7088018693939,"N",-34865.812535604426,"PRLTRT",null,null,null,"PRLTRT",40924.851697536709,"N",40924.6151944304,"N",40924.834957316802,"N",40924.755799916114,"N",{"$f":"AC19","v":19599.401023568433},"N",19559.686025661686,"PRLTRT"]
[null,"leverage",null,null,"k, ¥",null,"e (-), ¥/yr",null,"e (+), ¥/yr",null,"-r, ¥/yr",null,"g/T, ¥/yr",null,"g, ¥",null,null,null,null,null,"¥/year",null,"¥/year",null,"¥/year",null,"¥/year",null,"G/year",null,"G/year"]
[]
[null,"Economy #3:"]
[null,null,null,null,"CAPITAL",null,null,"DIVIDENDS",null,null,"NET CASH",null,"MATURING",null,"SAVINGS",null,null,null,null,null,null,null,null,null,null,null,"u + e"]
[null,"P03 > ",1.9616630092829297,null,"ACCOUNTS",null,"GENERATED",null,"RECEIVED",null,"FLOWS",null,"INVESTMENTS",null,"BALANCES",null,null,null,null,null,"b",null,"q",null,"z",null,"h",null,"Q",null,"Q"]
[null,null,null,null,-427617.89774934156,"0",{"$f":"-SUM(G37:G41)","v":41693.831088633582},"0",{"$f":"-SUM(I37:I41)","v":-41693.831088633582},"0",9.8451881785877049E-3,"0",0,"0",336275.35205910762,null,null,null,null,null,null,"0",null,"0",null,"0",0,"0",null,"0",0]
[null," -i > ",9.7502540854416536E-2,"CAPITAL",170816.51836891603,"1",-16655.044376086447,"1",0,"1",16654.854854891433,"1",0,"1",0,"CAPITAL",null,null,null,"CAPITAL",1113574.6792369143,"1",1113574.8733666402,"1",1113574.9102447403,"1",1113574.6758724509,"1",{"$f":"AC26","v":569143.33992346819},"1",567668.79331312806,"CAPITAL"]
[null,null,null,"GENERAL",143345.71657229037,"2",-13976.571433721601,"2",0,"2",13976.414849336274,"2",0,"2",0,"GENERAL",null,null,null,"GENERAL",948045.76855610521,"2",948045.86447209027,"2",948045.98391954461,"2",948045.78675569978,"2",{"$f":"AC27","v":484688.98711138318},"2",483286.813273112,"GENERAL"]
[null,"Term > ",5.9038609950206151,"NON_DUR",113455.66280813515,"3",-11062.215278825535,"3",0,"3",11062.092933737817,"3",0,"3",0,"NON_DUR",null,null,null,"NON_DUR",857641.58039434801,"3",857641.50304018811,"3",857641.76481506985,"3",857641.60044375807,"3",{"$f":"AC28","v":439414.61555029626},"3",437201.24148830853,"NON_DUR"]
[null,null,null,"BOURGS",0,"L",0,"L",37384.835203130096,"L",-37384.510243288823,"L",-51071.834922318987,"L",-301521.79004415881,"BOURGS",null,null,null,"BOURGS",69178.377188632876,"L",69178.181816494762,"L",69178.535020120369,"L",69178.36159880679,"L",{"$f":"AC29","v":35372.732013261171},"L",35265.069223985774,"BOURGS"]
[null,"-k/g > ",{"$f":"-E36/O36","v":1.2716302135464823},"PRLTRT",0,"N",0,"N",4308.9958855034884,"N",-4308.8622398648804,"N",-5886.5280177949235,"N",-34753.562014948788,"PRLTRT",null,null,null,"PRLTRT",38341.607897613234,"N",38341.393723456735,"N",38341.600629900851,"N",38341.526628727945,"N",{"$f":"AC30","v":19599.401023568433},"N",19545.351847905888,"PRLTRT"]
[null,"leverage",null,null,"k, €",null,"e (-), €/yr",null,"e (+), €/yr",null,"-r, €/yr",null,"g/T, €/yr",null,"g, €",null,null,null,null,null,"€/year",null,"€/year",null,"€/year",null,"€/year",null,"G/year",null,"G/year"]